| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 80 000.00 | | 80 000.00 | 80 000.00 |
AR Technical installations, industrial equipment and tools | 50 913.00 | 36 147.00 | 14 766.00 | 50 913.00 |
AT Other tangible assets | 3 300.00 | 3 300.00 | | 3 300.00 |
BJ TOTAL (I) | 144 213.00 | 39 447.00 | 104 766.00 | 144 213.00 |
BZ Other receivables | 884.00 | | 884.00 | 884.00 |
CF Cash and cash equivalents | 78 429.00 | | 78 429.00 | 78 429.00 |
CH Prepaid expenses | 3 872.00 | | 3 872.00 | 3 872.00 |
CJ TOTAL (II) | 83 185.00 | | 83 185.00 | 83 185.00 |
CO Grand total (0 to V) | 227 398.00 | 39 447.00 | 187 951.00 | 227 398.00 |
CU Other investments | 10 000.00 | | 10 000.00 | 10 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DG Other reserves | 112 434.00 | 100 613.00 | | 112 434.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 5 699.00 | 11 822.00 | | 5 699.00 |
DL TOTAL (I) | 119 234.00 | 113 534.00 | | 119 234.00 |
DR TOTAL (IV) | 1.00 | | | 1.00 |
DU Loans and Debts from Credit Institutions (3) | 44 279.00 | 65 208.00 | | 44 279.00 |
DV Miscellaneous Loans and Financial Debts (4) | 8 825.00 | 5 413.00 | | 8 825.00 |
DX Trade payables and related accounts | 1 830.00 | 1 240.00 | | 1 830.00 |
DY Tax and social security liabilities | 1 236.00 | 7 975.00 | | 1 236.00 |
EA Other liabilities | 12 548.00 | 2 161.00 | | 12 548.00 |
EC TOTAL (IV) | 68 717.00 | 81 997.00 | | 68 717.00 |
EE Grand total (I to V) | 187 951.00 | 195 531.00 | | 187 951.00 |
EG Accrued income and payables due within one year | 45 601.00 | 37 734.00 | | 45 601.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 206 781.00 | |
FJ Net sales | | | 206 781.00 | |
FO Operating subsidies | | | 16 191.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 222 972.00 | |
FU Purchases of raw materials and other supplies | | | 53 609.00 | |
FW Other purchases and external expenses | | | 29 980.00 | |
FX Taxes, duties, and similar payments | | | 3 306.00 | |
FY Salaries and Wages | | | 104 177.00 | |
FZ Social Security Contributions | | | 7 357.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 15 624.00 | |
GF Total Operating Expenses (II) | | | 214 054.00 | |
GG - OPERATING RESULT (I - II) | | | 8 918.00 | |
GU Total financial expenses (VI) | | | 721.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -721.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 8 197.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | | 180.00 | | |
HH Total exceptional expenses (VIII) | 1 492.00 | | | 1 492.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 492.00 | 180.00 | | -1 492.00 |
HK Income tax | 1 006.00 | 1 921.00 | | 1 006.00 |
HL TOTAL REVENUE (I + III + V + VII) | 222 972.00 | 277 614.00 | | 222 972.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 217 273.00 | 265 792.00 | | 217 273.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 5 699.00 | 11 822.00 | | 5 699.00 |
